| Total Revenue | | 826 | 848 | 842 | |
| Cost of Goods Sold Incl. D&A | | 395 | 396 | 217 |
| Gross Profit | | 433 | 451 | 624 |
| Selling, General and Administrative Excl. Other | | 57 | 55 | 53 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 184 | 201 | 460 |
| Operating Income | | 190 | 196 | 111 |
| Interest Expense | | 122 | 123 | 126 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -234 | -237 | -19 |
| Net Income Before Taxes | | 294 | 306 | 5 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 286 | 299 | 4 |
| Net Income From Continuing Operations | | 294 | 306 | 4 |
| Net Income | | 286 | 299 | 4 |
| EPS (Recurring) | | 1.33 | 1.38 | 0.02 |
| EPS (Basic, Before Extraordinaries) | | 1.33 | 1.38 | 0.02 |
| EPS (Diluted) | | 1.33 | 1.38 | 0.02 |
| EBITDA | | 786 | 810 | 528 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 20.98 | 17.37 | — |
| Price To Sales Ratio | | 6.96 | 6.05 | — |
| Gross Margin | | 52.42 | 53.18 | 74.11 |
| Operating Margin | | 23.00 | 23.11 | 13.18 |
| Net Margin | | 34.62 | 35.26 | 0.48 |
| Shares Outstanding | | 206 | 214 | 220 |
| Market Capitalization | | 5,749 | 5,130 | — |
| Operating Lease Expense | | — | — | — |
